BNBCalc Short Term Rental Rental Arbitrage Analysis Kaffeeberg 10/1, Ludwigsburg, Germany

3 bed • 1 bath • 8 guests • €0

BNB

Calc

Annual Revenue

€35,985

Profit (Cash Flow)

€5,493

Cash on Cash Return

96.6%

Annual Revenue

€35,985

AirDNA projects €160/night at 53% occupancy ($30,998). Airbtics projects €149/night at 66% occupancy ($35,984). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, €149 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	€19,992	€36,306	€55,047	€82,052
Occupancy	52%	73%	82%	93%
Nightly Rate	€103	€134	€181	€236

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Baroque style dream @ Market Square	€44,766	€233	52%	3	2.5	2	€73	❌	❌	✅	Y / Y	⭐️ 5 (132)
VIVID: Luxury Apartment\|New\|Central\|Design\|2 Parkp	€57,530	€183	83%	3	1.5	1	€87	❌	❌	❌	Y / Y	⭐️ 5 (36)
4 rooms Apartment Sweet Home	€44,364	€289	42%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 0 (2)
4 Zimmer Jugendstilwohnung in Schlossnähe	€28,034	€104	73%	3	1.5	2	€59	❌	❌	❌	Y / Y	⭐️ 5 (268)
Timeless: 4 Zimmer Apartment in Ludwigsburg	€44,280	€137	86%	3	1.5	2	€98	❌	❌	❌	Y / N	⭐️ 0 (0)
Lieblingswohnung 2.0 mit Balkon kostenfrei Parken	€15,108	€75	52%	3	1	2	€68	❌	❌	❌	Y / Y	⭐️ 5 (135)
entire apartment	€33,646	€235	39%	3	2	1	€4	❌	✅	✅	Y / Y	⭐️ 0 (1)
Wohnung mit schöner Terrasse und Garten	€29,566	€147	54%	3	2	2	€54	❌	❌	❌	Y / Y	⭐️ 5 (20)
Design \| Luxuriös \| Washer \| Küche \| WiFi	€53,875	€151	86%	3	2.5	1	€147	❌	❌	✅	Y / Y	⭐️ 5 (77)
Luxuswohnung im Gästehaus Neckarblick	€30,784	€109	75%	3	2	1	€49	❌	❌	❌	Y / Y	⭐️ 5 (112)
LudwigsHome: Zentral \| Parking \| Luxus \| Terasse	€40,956	€120	93%	3	1.5	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Schön-hell-ruhig-verkehrsgünstig Whg in Münchingen	€33,099	€103	87%	3	1	3	€59	❌	❌	❌	Y / Y	⭐️ 5 (82)
Engelhaus	€30,496	€84	96%	3	1	1	€68	❌	❌	❌	Y / Y	⭐️ 5 (26)
Nisay Home - 3 Room Apartment - Ludwigsburg - Nr3	€46,778	€189	66%	3	1	1	€43	❌	❌	❌	Y / Y	⭐️ 5 (4)
Renoviertes Stadtglanz Apartment	€38,603	€131	75%	3	1	2	€149	❌	❌	✅	Y / Y	⭐️ 5 (13)
sweet home whole apartment/ganze wohnung	€14,987	€132	31%	3	2	1	€0	❌	❌	✅	Y / Y	⭐️ 4 (5)
spacious bright 3rooms apartment central parking	€20,257	€87	62%	3	1.5	3	€39	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
ALFA Stuttgart 3BR 5 Beds Netflix INET EBK Wasen	€52,548	€181	78%	3	1	1	€83	❌	❌	❌	Y / Y	⭐️ 5 (7)
Behagliches Haus mit Kamin, Terrasse, und Garten.	€40,984	€147	73%	3	2	5	€195	❌	❌	❌	Y / Y	⭐️ 5 (15)
3 room apartment with 4 beds with WiFi, TV+garden	€25,184	€122	55%	3	1	3	€34	❌	❌	❌	Y / N	⭐️ 5 (16)
Großzügige Wohnung für Ferien oder Geschäftsreisen	€25,245	€81	82%	3	1.5	1	€47	❌	❌	❌	Y / Y	⭐️ 5 (111)
NestWerk - Wohnoase im Herzen der Stadt	€55,429	€163	93%	3	2	1	€0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy and quiet apartment in Bietigheim-Bissingen	€19,820	€74	73%	3	1.5	13	€0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Gruppen-Bungalow am Rande von Stuttgart	€37,661	€132	77%	3	1	2	€58	❌	❌	✅	Y / N	⭐️ 4.5 (7)
Stunning house with pool/subway to Stuttgart &fair	€48,564	€250	52%	3	2	6	€92	✅	❌	❌	Y / Y	⭐️ 5 (21)
farmers lodge. Natur - Kunst und Tiererlebnis	€28,632	€100	76%	3	2.5	2	€87	❌	❌	❌	Y / Y	⭐️ 5 (108)
Timeless: 4 Zimmer Apartment OG Ludwigsburg	€38,959	€144	74%	3	1	1	€0	❌	❌	❌	Y / N	⭐️ 0 (2)
Haus in Tamm bei Ludwigsburg/Stuttgart	€17,569	€114	41%	3	2.5	5	€59	❌	❌	❌	Y / Y	⭐️ 5 (16)
Am Ortsrand im Grünen	€27,894	€212	36%	3	1	3	€0	❌	❌	❌	N / N	⭐️ 0 (2)
Une maison avec jardin	€16,687	€119	34%	3	1.5	2	€62	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
ALFA Stuttgart 3BR 6people Bosch/Porsche INET WIFI	€57,628	€207	76%	3	1	1	€0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Einfamilienhaus in Fellbach bei Stuttgart	€57,894	€170	93%	3	1.5	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (16)
3,5 Zi./Bahnhof/Zentral/Parking	€24,943	€84	81%	3	1	3	€0	❌	❌	❌	Y / N	⭐️ 0 (0)
Wohnung mit Fitnessraum und Hof	€14,830	€63	61%	3	1	2	€34	❌	❌	❌	Y / Y	⭐️ 4.1 (11)
LB01 Spacious Apartment in industrial Area	€37,758	€178	54%	3	2	2	€138	❌	❌	❌	Y / Y	⭐️ 0 (0)
Super Lage für große Gruppe	€30,704	€94	87%	3	1	1	€20	❌	❌	❌	N / N	⭐️ 4.5 (47)
Modernes und exklusives 4-Zimmer Apartment 120 m²	€34,089	€131	71%	3	2	21	€0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Family-Penthouse	€58,735	€164	98%	3	1.5	3	€0	❌	❌	✅	Y / Y	⭐️ 5 (9)

Return Metrics

96.56% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	€5,493	€10,986	€16,479	€21,972	€27,465	€54,930	€164,792
Revenue Appreciation	€0	€0	€0	€0	€0	€0	€0
Home Equity	€0	€0	€0	€0	€0	€0	€0
Down Payment	€0	€0	€0	€0	€0	€0	€0
Property Appreciation	€0	€0	€0	€0	€0	€0	€0
Total Return	€5,493	€10,986	€16,479	€21,972	€27,465	€54,930	€164,792

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

96.56%

Payback Period Days

378

Return on Investment

96.56%

10/1 Kaffeeberg Ludwigsburg, Baden-Württemberg, 71634

3 bed • 1 bath • 8 guests

Monthly Rent

€35,985

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is €160/night at 53% occupancy.Projected nightly rate is €149/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

€35,135

Avg annual revenue

66%

Avg occupancy rate

€149

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

€15k

€30k

€45k

€60k

€5,493

Profit

Revenue

€35,985

Operating Expenses

€12,491

Operating Income

€23,493

Net Effective Rent

€18,000

Profit (Cash Flow)

€5,493

€5,689

Cash Investment

Renos & Furnishing

€5,598

Setup Costs

€90

Total

€5,689

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

96.56%

Payback Period Days

378